XML 29 R7.htm IDEA: XBRL DOCUMENT v3.22.2.2
CONSOLIDATED STATEMENTS OF COMMON SHAREHOLDER’S EQUITY Statement - USD ($)
$ in Thousands
Total
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Subsidiaries [Member]
Subsidiaries [Member]
Common Stock [Member]
Subsidiaries [Member]
Additional Paid-in Capital [Member]
Subsidiaries [Member]
Retained Earnings [Member]
Subsidiaries [Member]
AOCI Attributable to Parent [Member]
Beginning Balance (in shares) at Dec. 31, 2020   200         85,903,791      
Beginning Balance at Dec. 31, 2020 $ 4,139,882 $ 0 $ 3,313,532 $ 912,787 $ (86,437) $ 4,181,409 $ 859 $ 3,485,105 $ 876,401 $ (180,956)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Net Income (Loss) Attributable to Parent 188,993     188,993   199,470     199,470  
Dividends, Common Stock (22,939)     (22,939)   (52,053)     (52,053)  
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Parent 2,385       2,385 4,554       4,554
Ending Balance (in shares) at Mar. 31, 2021   200         85,903,791      
Ending Balance at Mar. 31, 2021 4,308,321 $ 0 3,313,532 1,078,841 (84,052) 4,333,380 $ 859 3,485,105 1,023,818 (176,402)
Beginning Balance (in shares) at Dec. 31, 2020   200         85,903,791      
Beginning Balance at Dec. 31, 2020 4,139,882 $ 0 3,313,532 912,787 (86,437) 4,181,409 $ 859 3,485,105 876,401 (180,956)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Net Income (Loss) Attributable to Parent 293,804         351,959        
Ending Balance (in shares) at Sep. 30, 2021   200         85,903,791      
Ending Balance at Sep. 30, 2021 4,581,998 $ 0 3,523,532 1,138,524 (80,058) 4,375,486 $ 859 3,485,105 1,057,515 (167,993)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Investment from Parent 210,000         0        
Beginning Balance (in shares) at Mar. 31, 2021   200         85,903,791      
Beginning Balance at Mar. 31, 2021 4,308,321 $ 0 3,313,532 1,078,841 (84,052) 4,333,380 $ 859 3,485,105 1,023,818 (176,402)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Net Income (Loss) Attributable to Parent 55,242     55,242   78,364     78,364  
Dividends, Common Stock (23,214)     (23,214)   (44,622)     (44,622)  
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Parent 2,386       2,386 4,555       4,555
Ending Balance (in shares) at Jun. 30, 2021   200         85,903,791      
Ending Balance at Jun. 30, 2021 4,552,735 $ 0 3,523,532 1,110,869 (81,666) 4,371,677 $ 859 3,485,105 1,057,560 (171,847)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Investment from Parent 210,000   210,000              
Net Income (Loss) Attributable to Parent 49,569     49,569   74,125     74,125  
Dividends, Common Stock (21,914)     (21,914)   (74,170)     (74,170)  
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Parent 1,608       1,608 3,854       3,854
Ending Balance (in shares) at Sep. 30, 2021   200         85,903,791      
Ending Balance at Sep. 30, 2021 $ 4,581,998 $ 0 3,523,532 1,138,524 (80,058) $ 4,375,486 $ 859 3,485,105 1,057,515 (167,993)
Beginning Balance (in shares) at Dec. 31, 2021 200 200       85,903,791 85,903,791      
Beginning Balance at Dec. 31, 2021 $ 4,563,316 $ 0 3,523,532 1,067,216 (27,432) $ 4,355,430 $ 859 3,485,105 982,607 (113,141)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Net Income (Loss) Attributable to Parent 278,295     278,295   288,081     288,081  
Dividends, Common Stock (939)     (939)   (13,896)     (13,896)  
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Parent 1,831       1,831 3,685       3,685
Ending Balance (in shares) at Mar. 31, 2022   200         85,903,791      
Ending Balance at Mar. 31, 2022 $ 4,842,503 $ 0 3,523,532 1,344,572 (25,601) $ 4,633,300 $ 859 3,485,105 1,256,792 (109,456)
Beginning Balance (in shares) at Dec. 31, 2021 200 200       85,903,791 85,903,791      
Beginning Balance at Dec. 31, 2021 $ 4,563,316 $ 0 3,523,532 1,067,216 (27,432) $ 4,355,430 $ 859 3,485,105 982,607 (113,141)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Net Income (Loss) Attributable to Parent $ 151,089         $ 213,950        
Ending Balance (in shares) at Sep. 30, 2022 200 200       85,903,791 85,903,791      
Ending Balance at Sep. 30, 2022 $ 4,719,721 $ 0 3,523,532 1,217,063 (20,874) $ 4,611,052 $ 859 3,535,105 1,176,125 (101,037)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Investment from Parent 0         50,000        
Beginning Balance (in shares) at Mar. 31, 2022   200         85,903,791      
Beginning Balance at Mar. 31, 2022 4,842,503 $ 0 3,523,532 1,344,572 (25,601) 4,633,300 $ 859 3,485,105 1,256,792 (109,456)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Net Income (Loss) Attributable to Parent (33,496)     (33,496)   (6,318)     (6,318)  
Dividends, Common Stock (294)     (294)   (2,037)     (2,037)  
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Parent 1,831       1,831 3,685       3,685
Ending Balance (in shares) at Jun. 30, 2022   200         85,903,791      
Ending Balance at Jun. 30, 2022 4,810,544 $ 0 3,523,532 1,310,782 (23,770) 4,628,630 $ 859 3,485,105 1,248,437 (105,771)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Net Income (Loss) Attributable to Parent (93,710)     (93,710)   (67,813)     (67,813)  
Dividends, Common Stock (9)     (9)   (4,499)     (4,499)  
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Parent $ 2,896       2,896 $ 4,734       4,734
Ending Balance (in shares) at Sep. 30, 2022 200 200       85,903,791 85,903,791      
Ending Balance at Sep. 30, 2022 $ 4,719,721 $ 0 $ 3,523,532 $ 1,217,063 $ (20,874) $ 4,611,052 $ 859 3,535,105 $ 1,176,125 $ (101,037)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Investment from Parent           $ 50,000   $ 50,000